| DEI Shares Outstanding |
|
30,627,586.00 |
17,405,359.00 |
18,394,817.00 |
29,852,389.00 |
29,883,639.00 |
7,232,836.00 |
23,982,503.00 |
36,126,284.00 |
2,981,792.00 |
1,260,131.00 |
3,848,979.00 |
| DEI Adjusted Shares Outstanding |
|
10,209.00 |
5,802.00 |
6,132.00 |
9,951.00 |
9,961.00 |
36,164.00 |
119,913.00 |
180,631.00 |
372,724.00 |
1,260,131.00 |
3,848,979.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-336.66 |
-746.98 |
-881.28 |
- |
-551.85 |
-170.25 |
-87.58 |
-46.01 |
-17.48 |
-3.21 |
-1.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
125.40% |
-7.75% |
3,303.82% |
56.90% |
18.02% |
13.38% |
| EBITDA Growth |
|
168.48% |
-664.54% |
-117.71% |
7.81% |
-15.73% |
-1.86% |
-72.79% |
24.85% |
19.36% |
42.34% |
-49.69% |
| EBIT Growth |
|
-185.39% |
-36.46% |
-116.94% |
7.75% |
-15.75% |
-2.60% |
-71.17% |
23.32% |
17.23% |
40.49% |
-46.48% |
| NOPAT Growth |
|
-185.39% |
-36.46% |
-116.94% |
7.75% |
18.98% |
-2.60% |
-72.10% |
23.32% |
16.88% |
41.49% |
-45.54% |
| Net Income Growth |
|
-634.40% |
-26.10% |
-24.69% |
-10.46% |
0.00% |
-12.01% |
-70.86% |
21.01% |
23.23% |
37.38% |
-46.48% |
| EPS Growth |
|
-650.00% |
-22.73% |
-11.11% |
33.33% |
0.00% |
64.42% |
0.00% |
0.00% |
23.23% |
78.48% |
57.40% |
| Operating Cash Flow Growth |
|
-96.32% |
-50.03% |
-91.76% |
13.12% |
0.00% |
-4.82% |
-28.49% |
0.10% |
16.24% |
49.36% |
-66.30% |
| Free Cash Flow Firm Growth |
|
0.00% |
-999.55% |
88.83% |
-182.56% |
14.81% |
5.67% |
-39.72% |
-20.99% |
40.84% |
55.69% |
-138.30% |
| Invested Capital Growth |
|
-1,933.68% |
144.00% |
-401.65% |
40.17% |
71.25% |
155.10% |
-179.84% |
1,418.56% |
10.48% |
-19.50% |
54.86% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43.96% |
184.01% |
-1.44% |
-14.28% |
24.63% |
| EBITDA Q/Q Growth |
|
0.00% |
-7.28% |
-39.85% |
16.99% |
0.00% |
-8,185.33% |
-10.03% |
5.87% |
11.32% |
15.96% |
-84.84% |
| EBIT Q/Q Growth |
|
0.00% |
-7.35% |
-39.62% |
16.92% |
0.00% |
0.00% |
-9.97% |
4.07% |
10.84% |
15.29% |
-78.14% |
| NOPAT Q/Q Growth |
|
0.00% |
-7.35% |
-39.62% |
16.92% |
0.00% |
0.00% |
-10.57% |
4.07% |
10.47% |
18.58% |
-55.47% |
| Net Income Q/Q Growth |
|
0.00% |
7.51% |
-44.76% |
17.99% |
0.00% |
0.00% |
-10.45% |
3.88% |
14.44% |
12.83% |
-64.38% |
| EPS Q/Q Growth |
|
0.00% |
-8.00% |
-42.86% |
16.67% |
0.00% |
0.00% |
0.00% |
12.94% |
14.44% |
4.57% |
-76.42% |
| Operating Cash Flow Q/Q Growth |
|
-40.39% |
5.06% |
-43.60% |
19.46% |
0.00% |
-10.77% |
-24.27% |
20.51% |
3.72% |
16.86% |
-52.36% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
56.36% |
-38.94% |
-231.00% |
-511.05% |
-15.32% |
-10.01% |
28.17% |
30.53% |
-34.12% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.17% |
-212.30% |
40.63% |
55.32% |
242.11% |
76.51% |
178.65% |
9.11% |
-4.41% |
-5.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
66.67% |
98.59% |
100.00% |
14.22% |
39.04% |
40.24% |
32.04% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9,449.21% |
-4,270.42% |
-7,998.47% |
-177.55% |
-91.25% |
-44.58% |
-58.85% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9,507.94% |
-4,328.17% |
-8,074.05% |
-181.88% |
-96.36% |
-47.77% |
-61.31% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9,507.94% |
-4,328.17% |
-8,030.53% |
-181.88% |
-95.95% |
-48.38% |
-62.51% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,725.40% |
-4,335.92% |
-8,030.53% |
-186.36% |
-91.20% |
-48.38% |
-62.51% |
| Tax Burden Percent |
|
181.37% |
167.59% |
96.33% |
115.34% |
100.00% |
100.00% |
100.00% |
99.57% |
95.04% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
91.77% |
100.18% |
100.00% |
102.91% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30,220.00% |
-480.29% |
-175.29% |
-108.25% |
-138.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30,171.63% |
-439.87% |
-89.81% |
-70.52% |
-80.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30,057.32% |
372.32% |
37.65% |
39.63% |
41.60% |
| Return on Equity (ROE) |
|
321.97% |
796.69% |
-2,897.59% |
-288.22% |
-1,046.05% |
-393.80% |
-162.68% |
-107.97% |
-137.63% |
-68.62% |
-97.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-540.26% |
0.00% |
0.00% |
0.00% |
-2,051.93% |
0.00% |
-329.52% |
-185.24% |
-86.64% |
-181.65% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-405.00% |
-188.41% |
-130.49% |
-72.78% |
-71.73% |
-41.94% |
-57.76% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-371.67% |
-188.75% |
-130.49% |
-74.58% |
-68.17% |
-41.94% |
-57.76% |
| Return on Common Equity (ROCE) |
|
321.97% |
796.69% |
-2,897.59% |
-288.22% |
-1,046.05% |
-393.80% |
-162.68% |
-107.97% |
-137.63% |
-68.62% |
-97.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
131.53% |
-284.20% |
469.10% |
-112.75% |
-523.03% |
-296.58% |
-96.90% |
-183.20% |
-134.74% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.33 |
-1.81 |
-3.93 |
-5.18 |
-4.19 |
-4.30 |
-7.40 |
-5.68 |
-4.72 |
-2.76 |
-4.02 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6,655.56% |
-3,029.72% |
-5,651.83% |
-127.32% |
-67.45% |
-33.44% |
-42.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
3,908.33% |
84,126.67% |
-141.54% |
-19.27% |
-31.35% |
-111.57% |
-48.37% |
-40.42% |
-85.48% |
-37.73% |
-58.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-68.19% |
- |
-91.77% |
-38.55% |
-66.06% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
33.33% |
1.41% |
0.00% |
85.78% |
60.96% |
59.76% |
67.96% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4,106.35% |
1,807.75% |
3,148.09% |
87.46% |
56.76% |
40.79% |
51.13% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,406.35% |
1,072.54% |
3,242.75% |
38.15% |
13.92% |
5.20% |
6.38% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
9,574.60% |
4,426.76% |
8,174.05% |
196.10% |
135.39% |
88.01% |
93.36% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.90 |
-2.59 |
-5.61 |
-5.18 |
-5.99 |
-6.15 |
-11 |
-8.11 |
-6.71 |
-4.00 |
-5.85 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.45 |
-2.56 |
-5.58 |
-5.14 |
-5.95 |
-6.06 |
-10 |
-7.92 |
-6.38 |
-3.68 |
-5.51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
62.20 |
0.00 |
4.34 |
6.29 |
4.91 |
1.12 |
0.87 |
0.43 |
0.78 |
0.57 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
62.20 |
0.00 |
4.34 |
6.29 |
4.91 |
1.12 |
2.23 |
0.70 |
0.89 |
1.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
104.86 |
71.82 |
92.45 |
0.88 |
0.29 |
0.65 |
0.31 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
-26.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
110.80 |
0.00 |
0.00 |
0.00 |
34.43 |
0.00 |
0.76 |
0.04 |
0.33 |
0.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
81.18 |
58.91 |
8.09 |
0.44 |
0.02 |
0.09 |
0.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.33 |
0.00 |
-0.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.09 |
0.04 |
0.18 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.05 |
0.02 |
0.16 |
| Financial Leverage |
|
-0.05 |
-0.01 |
-5.60 |
-1.99 |
-7.92 |
-1.06 |
-1.00 |
-0.85 |
-0.42 |
-0.56 |
-0.52 |
| Leverage Ratio |
|
-2.12 |
-5.41 |
12.25 |
2.30 |
2.81 |
2.09 |
1.25 |
1.45 |
2.02 |
1.64 |
1.68 |
| Compound Leverage Factor |
|
-2.12 |
-5.41 |
12.25 |
2.30 |
2.58 |
2.09 |
1.25 |
1.49 |
2.02 |
1.64 |
1.68 |
| Debt to Total Capital |
|
404.90% |
0.00% |
-93.94% |
0.00% |
0.00% |
0.00% |
0.00% |
10.48% |
7.92% |
3.53% |
15.21% |
| Short-Term Debt to Total Capital |
|
404.90% |
0.00% |
-93.94% |
0.00% |
0.00% |
0.00% |
0.00% |
3.06% |
3.07% |
1.49% |
1.55% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.42% |
4.84% |
2.04% |
13.66% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-304.90% |
100.00% |
193.94% |
100.00% |
100.00% |
100.00% |
100.00% |
89.52% |
92.08% |
96.47% |
84.79% |
| Debt to EBITDA |
|
7.64 |
0.00 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.06 |
-0.07 |
-0.17 |
| Net Debt to EBITDA |
|
1.50 |
0.00 |
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
0.30 |
1.26 |
0.30 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
-0.04 |
-0.04 |
-0.15 |
| Debt to NOPAT |
|
-2.62 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.09 |
-0.09 |
-0.23 |
| Net Debt to NOPAT |
|
-0.51 |
0.00 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.40 |
1.68 |
0.41 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.05 |
-0.05 |
-0.21 |
| Altman Z-Score |
|
0.00 |
80.00 |
-16.18 |
1.47 |
-17.84 |
-14.63 |
-2.53 |
-9.31 |
-10.36 |
-7.63 |
-9.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.58 |
2.40 |
0.63 |
3.75 |
1.46 |
2.71 |
9.42 |
1.45 |
1.71 |
3.03 |
1.87 |
| Quick Ratio |
|
0.43 |
0.05 |
0.50 |
3.48 |
0.99 |
1.88 |
8.72 |
0.97 |
0.72 |
1.72 |
0.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.51 |
-4.59 |
-0.51 |
-6.21 |
-5.29 |
-4.99 |
-6.97 |
-8.43 |
-4.99 |
-2.21 |
-5.27 |
| Operating Cash Flow to CapEx |
|
-3,061.70% |
-5,997.22% |
-25,875.00% |
-8,992.50% |
-5,260.19% |
-35,493.75% |
-31,726.09% |
-27,000.00% |
-87,228.57% |
-44,171.43% |
-32,137.50% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.04 |
0.02 |
0.40 |
0.75 |
0.87 |
0.92 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.30 |
3.85 |
4.50 |
5.48 |
18.49 |
12.55 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.20 |
1.74 |
2.18 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.06 |
1.09 |
35.39 |
53.61 |
87.84 |
105.79 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.01 |
1.39 |
1.74 |
1.99 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
84.82 |
94.73 |
81.04 |
66.65 |
19.74 |
29.08 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
165.85 |
209.91 |
167.24 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
145,908.75 |
0.00 |
181.40 |
262.05 |
210.09 |
183.30 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-145,823.93 |
94.73 |
-100.36 |
-29.54 |
19.55 |
13.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.93 |
0.85 |
-2.56 |
-1.53 |
-0.44 |
0.24 |
-0.19 |
2.56 |
2.83 |
2.28 |
3.52 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
-1.43 |
5.35 |
3.77 |
2.60 |
3.24 |
3.23 |
| Increase / (Decrease) in Invested Capital |
|
-1.84 |
2.78 |
-3.41 |
1.03 |
1.09 |
0.68 |
-0.44 |
2.75 |
0.27 |
-0.55 |
1.25 |
| Enterprise Value (EV) |
|
0.00 |
94 |
11 |
16 |
5.11 |
8.37 |
1.06 |
1.95 |
0.13 |
0.75 |
1.28 |
| Market Capitalization |
|
0.00 |
95 |
12 |
23 |
6.61 |
10 |
12 |
3.93 |
2.01 |
5.38 |
2.92 |
| Book Value per Share |
|
($0.17) |
$0.09 |
($0.06) |
$0.18 |
$0.04 |
$0.29 |
$0.45 |
$0.13 |
$1.59 |
$5.48 |
$1.34 |
| Tangible Book Value per Share |
|
($0.17) |
$0.09 |
($0.06) |
$0.18 |
$0.04 |
$0.29 |
$0.45 |
$0.05 |
$0.97 |
$4.78 |
$0.76 |
| Total Capital |
|
0.86 |
1.53 |
-0.59 |
5.29 |
1.05 |
2.08 |
11 |
5.07 |
5.14 |
7.16 |
6.08 |
| Total Debt |
|
3.47 |
0.00 |
0.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.41 |
0.25 |
0.93 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.38 |
0.25 |
0.15 |
0.83 |
| Net Debt |
|
0.68 |
-0.68 |
-1.41 |
-6.83 |
-1.49 |
-1.83 |
-11 |
-1.98 |
-1.89 |
-4.63 |
-1.63 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.04 |
0.02 |
0.04 |
0.10 |
0.02 |
0.02 |
0.03 |
0.01 |
0.01 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.99 |
0.78 |
-2.63 |
-1.61 |
-0.89 |
-0.22 |
-0.61 |
-0.33 |
0.64 |
1.30 |
1.15 |
| Debt-free Net Working Capital (DFNWC) |
|
0.80 |
0.87 |
-0.76 |
5.02 |
0.58 |
1.56 |
10 |
2.03 |
2.91 |
6.18 |
3.70 |
| Net Working Capital (NWC) |
|
-2.67 |
0.87 |
-1.32 |
5.02 |
0.58 |
1.56 |
10 |
1.88 |
2.75 |
6.08 |
3.61 |
| Net Nonoperating Expense (NNE) |
|
2.11 |
2.52 |
1.48 |
0.79 |
1.30 |
1.85 |
3.12 |
2.63 |
1.66 |
1.23 |
1.83 |
| Net Nonoperating Obligations (NNO) |
|
0.68 |
-0.68 |
-1.41 |
-6.83 |
-1.49 |
-1.83 |
-11 |
-1.98 |
-1.91 |
-4.63 |
-1.63 |
| Total Depreciation and Amortization (D&A) |
|
2.35 |
0.02 |
0.03 |
0.03 |
0.04 |
0.08 |
0.04 |
0.19 |
0.33 |
0.31 |
0.34 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,411.11% |
-152.82% |
-464.89% |
-7.38% |
9.19% |
15.78% |
12.24% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
915.87% |
1,096.48% |
7,888.55% |
45.62% |
41.55% |
74.88% |
39.55% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
915.87% |
1,096.48% |
7,888.55% |
42.14% |
39.29% |
73.59% |
38.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$660.00 |
($810.00) |
($900.00) |
($3.00) |
$0.00 |
($222.00) |
($142.00) |
($59.76) |
($20.00) |
$0.00 |
($1.87) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.11K |
5.45K |
9.72K |
1.94M |
0.00 |
60.73K |
126.89K |
138.99K |
318.85K |
910.76K |
3.14M |
| Adjusted Diluted Earnings per Share |
|
$660.00 |
($810.00) |
($900.00) |
($3.00) |
$0.00 |
($222.00) |
($142.00) |
$0.00 |
($20.00) |
($4.39) |
($1.87) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.11K |
5.45K |
9.72K |
1.99M |
0.00 |
60.73K |
126.89K |
305.85K |
318.85K |
910.76K |
3.14M |
| Adjusted Basic & Diluted Earnings per Share |
|
$660.00 |
($810.00) |
($900.00) |
($3.00) |
$0.00 |
$0.00 |
($142.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.11K |
5.45K |
5.96K |
0.00 |
0.00 |
27.70K |
52.55K |
305.85K |
636.46K |
2.11M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.33 |
-1.81 |
-3.93 |
-3.62 |
-4.19 |
-4.30 |
-7.40 |
-5.68 |
-4.25 |
-2.32 |
-3.92 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6,655.56% |
-3,029.72% |
-5,651.83% |
-127.32% |
-60.73% |
-28.09% |
-41.84% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,725.40% |
-4,335.92% |
-8,030.53% |
-187.17% |
-95.95% |
-48.38% |
-62.51% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |